[MITRA] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MITRA] MITRAJAYA HOLDINGS BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -0.36%
YoY- 22.57%
Quarter Report
Latest QR
Upcoming QR
MITRA's Result
MITRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,060,244 1,165,732 781,968 617,892 416,676 265,640 133,544 41.21%
PBT 94,164 150,652 95,980 69,872 57,424 16,504 15,824 34.59%
Tax -19,760 -34,268 -22,256 -14,676 -13,640 -5,120 -5,092 25.34%
NP 74,404 116,384 73,724 55,196 43,784 11,384 10,732 38.06%
-
NP to SH 76,748 114,948 73,820 53,576 43,712 11,744 11,332 37.52%
-
Tax Rate 20.98% 22.75% 23.19% 21.00% 23.75% 31.02% 32.18% -
Total Cost 985,840 1,049,348 708,244 562,696 372,892 254,256 122,812 41.47%
-
Net Worth 771,557 649,764 519,046 393,970 359,006 333,275 330,516 15.16%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 771,557 649,764 519,046 393,970 359,006 333,275 330,516 15.16%
NOSH 896,148 669,860 640,798 393,970 394,512 396,756 393,472 14.69%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.02% 9.98% 9.43% 8.93% 10.51% 4.29% 8.04% -
ROE 9.95% 17.69% 14.22% 13.60% 12.18% 3.52% 3.43% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 153.91 174.03 122.03 156.84 105.62 66.95 33.94 28.63%
EPS 11.16 17.16 11.52 9.04 11.08 2.96 2.88 25.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.97 0.81 1.00 0.91 0.84 0.84 4.90%
Adjusted Per Share Value based on latest NOSH - 393,970
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 136.60 150.19 100.75 79.61 53.69 34.23 17.21 41.21%
EPS 9.89 14.81 9.51 6.90 5.63 1.51 1.46 37.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9941 0.8372 0.6687 0.5076 0.4625 0.4294 0.4258 15.17%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.615 1.34 1.23 1.70 0.59 0.415 0.56 -
P/RPS 0.40 0.77 1.01 1.08 0.56 0.62 1.65 -21.02%
P/EPS 5.52 7.81 10.68 12.50 5.32 14.02 19.44 -18.91%
EY 18.12 12.81 9.37 8.00 18.78 7.13 5.14 23.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.38 1.52 1.70 0.65 0.49 0.67 -3.23%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 26/05/17 26/05/16 25/05/15 29/05/14 28/05/13 29/05/12 -
Price 0.495 1.41 1.33 1.88 0.85 0.535 0.57 -
P/RPS 0.32 0.81 1.09 1.20 0.80 0.80 1.68 -24.13%
P/EPS 4.44 8.22 11.55 13.82 7.67 18.07 19.79 -22.03%
EY 22.51 12.17 8.66 7.23 13.04 5.53 5.05 28.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.45 1.64 1.88 0.93 0.64 0.68 -6.99%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment